Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 5.95  
 

Instructions

Enter mortgage loan data into the table above to calculate your monthly payment and produce an amortization table with principal, interest, and remaining balance information for each payment. To enter new amounts, type them into the table and press the "Update" button.

Amortization Schedule

#
PAYMENT
INTEREST
PRINCIPAL
BALANCE
1
5.95
4.16
1.79
1,245.21
2
5.95
4.15
1.80
1,243.41
3
5.95
4.14
1.81
1,241.60
4
5.95
4.14
1.81
1,239.79
5
5.95
4.13
1.82
1,237.97
6
5.95
4.13
1.82
1,236.15
7
5.95
4.12
1.83
1,234.32
8
5.95
4.11
1.84
1,232.48
9
5.95
4.11
1.84
1,230.64
10
5.95
4.10
1.85
1,228.80
11
5.95
4.10
1.85
1,226.94
12
5.95
4.09
1.86
1,225.08
13
5.95
4.08
1.87
1,223.21
14
5.95
4.08
1.87
1,221.34
15
5.95
4.07
1.88
1,219.46
16
5.95
4.06
1.89
1,217.58
17
5.95
4.06
1.89
1,215.69
18
5.95
4.05
1.90
1,213.79
19
5.95
4.05
1.90
1,211.88
20
5.95
4.04
1.91
1,209.97
21
5.95
4.03
1.92
1,208.06
22
5.95
4.03
1.92
1,206.13
23
5.95
4.02
1.93
1,204.21
24
5.95
4.01
1.94
1,202.27
25
5.95
4.01
1.94
1,200.33
26
5.95
4.00
1.95
1,198.38
27
5.95
3.99
1.96
1,196.42
28
5.95
3.99
1.96
1,194.46
29
5.95
3.98
1.97
1,192.49
30
5.95
3.97
1.98
1,190.52
31
5.95
3.97
1.98
1,188.54
32
5.95
3.96
1.99
1,186.55
33
5.95
3.96
1.99
1,184.55
34
5.95
3.95
2.00
1,182.55
35
5.95
3.94
2.01
1,180.54
36
5.95
3.94
2.01
1,178.53
37
5.95
3.93
2.02
1,176.51
38
5.95
3.92
2.03
1,174.48
39
5.95
3.91
2.04
1,172.44
40
5.95
3.91
2.04
1,170.40
41
5.95
3.90
2.05
1,168.35
42
5.95
3.89
2.06
1,166.30
43
5.95
3.89
2.06
1,164.23
44
5.95
3.88
2.07
1,162.17
45
5.95
3.87
2.08
1,160.09
46
5.95
3.87
2.08
1,158.01
47
5.95
3.86
2.09
1,155.92
48
5.95
3.85
2.10
1,153.82
49
5.95
3.85
2.10
1,151.72
50
5.95
3.84
2.11
1,149.60
51
5.95
3.83
2.12
1,147.49
52
5.95
3.82
2.13
1,145.36
53
5.95
3.82
2.13
1,143.23
54
5.95
3.81
2.14
1,141.09
55
5.95
3.80
2.15
1,138.94
56
5.95
3.80
2.15
1,136.79
57
5.95
3.79
2.16
1,134.63
58
5.95
3.78
2.17
1,132.46
59
5.95
3.77
2.18
1,130.29
60
5.95
3.77
2.18
1,128.10
61
5.95
3.76
2.19
1,125.91
62
5.95
3.75
2.20
1,123.72
63
5.95
3.75
2.20
1,121.51
64
5.95
3.74
2.21
1,119.30
65
5.95
3.73
2.22
1,117.08
66
5.95
3.72
2.23
1,114.86
67
5.95
3.72
2.23
1,112.62
68
5.95
3.71
2.24
1,110.38
69
5.95
3.70
2.25
1,108.13
70
5.95
3.69
2.26
1,105.88
71
5.95
3.69
2.26
1,103.61
72
5.95
3.68
2.27
1,101.34
73
5.95
3.67
2.28
1,099.06
74
5.95
3.66
2.29
1,096.78
75
5.95
3.66
2.29
1,094.48
76
5.95
3.65
2.30
1,092.18
77
5.95
3.64
2.31
1,089.87
78
5.95
3.63
2.32
1,087.55
79
5.95
3.63
2.32
1,085.23
80
5.95
3.62
2.33
1,082.90
81
5.95
3.61
2.34
1,080.56
82
5.95
3.60
2.35
1,078.21
83
5.95
3.59
2.36
1,075.85
84
5.95
3.59
2.36
1,073.49
85
5.95
3.58
2.37
1,071.12
86
5.95
3.57
2.38
1,068.74
87
5.95
3.56
2.39
1,066.35
88
5.95
3.55
2.40
1,063.95
89
5.95
3.55
2.40
1,061.55
90
5.95
3.54
2.41
1,059.14
91
5.95
3.53
2.42
1,056.72
92
5.95
3.52
2.43
1,054.29
93
5.95
3.51
2.44
1,051.86
94
5.95
3.51
2.44
1,049.41
95
5.95
3.50
2.45
1,046.96
96
5.95
3.49
2.46
1,044.50
97
5.95
3.48
2.47
1,042.03
98
5.95
3.47
2.48
1,039.55
99
5.95
3.47
2.48
1,037.07
100
5.95
3.46
2.49
1,034.58
101
5.95
3.45
2.50
1,032.08
102
5.95
3.44
2.51
1,029.57
103
5.95
3.43
2.52
1,027.05
104
5.95
3.42
2.53
1,024.52
105
5.95
3.42
2.53
1,021.99
106
5.95
3.41
2.54
1,019.44
107
5.95
3.40
2.55
1,016.89
108
5.95
3.39
2.56
1,014.33
109
5.95
3.38
2.57
1,011.76
110
5.95
3.37
2.58
1,009.18
111
5.95
3.36
2.59
1,006.60
112
5.95
3.36
2.59
1,004.00
113
5.95
3.35
2.60
1,001.40
114
5.95
3.34
2.61
998.79
115
5.95
3.33
2.62
996.17
116
5.95
3.32
2.63
993.54
117
5.95
3.31
2.64
990.90
118
5.95
3.30
2.65
988.25
119
5.95
3.29
2.66
985.60
120
5.95
3.29
2.66
982.93
121
5.95
3.28
2.67
980.26
122
5.95
3.27
2.68
977.58
123
5.95
3.26
2.69
974.88
124
5.95
3.25
2.70
972.18
125
5.95
3.24
2.71
969.47
126
5.95
3.23
2.72
966.76
127
5.95
3.22
2.73
964.03
128
5.95
3.21
2.74
961.29
129
5.95
3.20
2.75
958.55
130
5.95
3.20
2.75
955.79
131
5.95
3.19
2.76
953.03
132
5.95
3.18
2.77
950.25
133
5.95
3.17
2.78
947.47
134
5.95
3.16
2.79
944.68
135
5.95
3.15
2.80
941.88
136
5.95
3.14
2.81
939.07
137
5.95
3.13
2.82
936.25
138
5.95
3.12
2.83
933.42
139
5.95
3.11
2.84
930.58
140
5.95
3.10
2.85
927.73
141
5.95
3.09
2.86
924.88
142
5.95
3.08
2.87
922.01
143
5.95
3.07
2.88
919.13
144
5.95
3.06
2.89
916.25
145
5.95
3.05
2.90
913.35
146
5.95
3.04
2.91
910.44
147
5.95
3.03
2.92
907.53
148
5.95
3.03
2.92
904.60
149
5.95
3.02
2.93
901.67
150
5.95
3.01
2.94
898.73
151
5.95
3.00
2.95
895.77
152
5.95
2.99
2.96
892.81
153
5.95
2.98
2.97
889.83
154
5.95
2.97
2.98
886.85
155
5.95
2.96
2.99
883.86
156
5.95
2.95
3.00
880.85
157
5.95
2.94
3.01
877.84
158
5.95
2.93
3.02
874.81
159
5.95
2.92
3.03
871.78
160
5.95
2.91
3.04
868.74
161
5.95
2.90
3.05
865.68
162
5.95
2.89
3.06
862.62
163
5.95
2.88
3.07
859.54
164
5.95
2.87
3.08
856.46
165
5.95
2.85
3.10
853.36
166
5.95
2.84
3.11
850.26
167
5.95
2.83
3.12
847.14
168
5.95
2.82
3.13
844.01
169
5.95
2.81
3.14
840.88
170
5.95
2.80
3.15
837.73
171
5.95
2.79
3.16
834.57
172
5.95
2.78
3.17
831.41
173
5.95
2.77
3.18
828.23
174
5.95
2.76
3.19
825.04
175
5.95
2.75
3.20
821.84
176
5.95
2.74
3.21
818.63
177
5.95
2.73
3.22
815.41
178
5.95
2.72
3.23
812.17
179
5.95
2.71
3.24
808.93
180
5.95
2.70
3.25
805.68
181
5.95
2.69
3.26
802.41
182
5.95
2.67
3.28
799.14
183
5.95
2.66
3.29
795.85
184
5.95
2.65
3.30
792.55
185
5.95
2.64
3.31
789.25
186
5.95
2.63
3.32
785.93
187
5.95
2.62
3.33
782.60
188
5.95
2.61
3.34
779.26
189
5.95
2.60
3.35
775.90
190
5.95
2.59
3.36
772.54
191
5.95
2.58
3.37
769.16
192
5.95
2.56
3.39
765.78
193
5.95
2.55
3.40
762.38
194
5.95
2.54
3.41
758.97
195
5.95
2.53
3.42
755.55
196
5.95
2.52
3.43
752.12
197
5.95
2.51
3.44
748.68
198
5.95
2.50
3.45
745.22
199
5.95
2.48
3.47
741.76
200
5.95
2.47
3.48
738.28
201
5.95
2.46
3.49
734.79
202
5.95
2.45
3.50
731.29
203
5.95
2.44
3.51
727.78
204
5.95
2.43
3.52
724.25
205
5.95
2.41
3.54
720.72
206
5.95
2.40
3.55
717.17
207
5.95
2.39
3.56
713.61
208
5.95
2.38
3.57
710.04
209
5.95
2.37
3.58
706.46
210
5.95
2.35
3.60
702.86
211
5.95
2.34
3.61
699.25
212
5.95
2.33
3.62
695.64
213
5.95
2.32
3.63
692.00
214
5.95
2.31
3.64
688.36
215
5.95
2.29
3.66
684.71
216
5.95
2.28
3.67
681.04
217
5.95
2.27
3.68
677.36
218
5.95
2.26
3.69
673.67
219
5.95
2.25
3.70
669.96
220
5.95
2.23
3.72
666.24
221
5.95
2.22
3.73
662.52
222
5.95
2.21
3.74
658.77
223
5.95
2.20
3.75
655.02
224
5.95
2.18
3.77
651.25
225
5.95
2.17
3.78
647.47
226
5.95
2.16
3.79
643.68
227
5.95
2.15
3.80
639.88
228
5.95
2.13
3.82
636.06
229
5.95
2.12
3.83
632.23
230
5.95
2.11
3.84
628.39
231
5.95
2.09
3.86
624.53
232
5.95
2.08
3.87
620.66
233
5.95
2.07
3.88
616.78
234
5.95
2.06
3.89
612.89
235
5.95
2.04
3.91
608.98
236
5.95
2.03
3.92
605.06
237
5.95
2.02
3.93
601.13
238
5.95
2.00
3.95
597.18
239
5.95
1.99
3.96
593.22
240
5.95
1.98
3.97
589.25
241
5.95
1.96
3.99
585.27
242
5.95
1.95
4.00
581.27
243
5.95
1.94
4.01
577.25
244
5.95
1.92
4.03
573.23
245
5.95
1.91
4.04
569.19
246
5.95
1.90
4.05
565.14
247
5.95
1.88
4.07
561.07
248
5.95
1.87
4.08
556.99
249
5.95
1.86
4.09
552.90
250
5.95
1.84
4.11
548.79
251
5.95
1.83
4.12
544.67
252
5.95
1.82
4.13
540.53
253
5.95
1.80
4.15
536.39
254
5.95
1.79
4.16
532.22
255
5.95
1.77
4.18
528.05
256
5.95
1.76
4.19
523.86
257
5.95
1.75
4.20
519.65
258
5.95
1.73
4.22
515.44
259
5.95
1.72
4.23
511.20
260
5.95
1.70
4.25
506.96
261
5.95
1.69
4.26
502.70
262
5.95
1.68
4.27
498.42
263
5.95
1.66
4.29
494.14
264
5.95
1.65
4.30
489.83
265
5.95
1.63
4.32
485.52
266
5.95
1.62
4.33
481.18
267
5.95
1.60
4.35
476.84
268
5.95
1.59
4.36
472.48
269
5.95
1.57
4.38
468.10
270
5.95
1.56
4.39
463.71
271
5.95
1.55
4.40
459.31
272
5.95
1.53
4.42
454.89
273
5.95
1.52
4.43
450.46
274
5.95
1.50
4.45
446.01
275
5.95
1.49
4.46
441.54
276
5.95
1.47
4.48
437.07
277
5.95
1.46
4.49
432.57
278
5.95
1.44
4.51
428.06
279
5.95
1.43
4.52
423.54
280
5.95
1.41
4.54
419.00
281
5.95
1.40
4.55
414.45
282
5.95
1.38
4.57
409.88
283
5.95
1.37
4.58
405.30
284
5.95
1.35
4.60
400.70
285
5.95
1.34
4.61
396.08
286
5.95
1.32
4.63
391.45
287
5.95
1.30
4.65
386.81
288
5.95
1.29
4.66
382.15
289
5.95
1.27
4.68
377.47
290
5.95
1.26
4.69
372.78
291
5.95
1.24
4.71
368.07
292
5.95
1.23
4.72
363.35
293
5.95
1.21
4.74
358.61
294
5.95
1.20
4.75
353.86
295
5.95
1.18
4.77
349.09
296
5.95
1.16
4.79
344.30
297
5.95
1.15
4.80
339.50
298
5.95
1.13
4.82
334.68
299
5.95
1.12
4.83
329.84
300
5.95
1.10
4.85
324.99
301
5.95
1.08
4.87
320.13
302
5.95
1.07
4.88
315.24
303
5.95
1.05
4.90
310.35
304
5.95
1.03
4.92
305.43
305
5.95
1.02
4.93
300.50
306
5.95
1.00
4.95
295.55
307
5.95
0.99
4.96
290.58
308
5.95
0.97
4.98
285.60
309
5.95
0.95
5.00
280.61
310
5.95
0.94
5.01
275.59
311
5.95
0.92
5.03
270.56
312
5.95
0.90
5.05
265.51
313
5.95
0.89
5.06
260.45
314
5.95
0.87
5.08
255.36
315
5.95
0.85
5.10
250.27
316
5.95
0.83
5.12
245.15
317
5.95
0.82
5.13
240.02
318
5.95
0.80
5.15
234.87
319
5.95
0.78
5.17
229.70
320
5.95
0.77
5.18
224.52
321
5.95
0.75
5.20
219.31
322
5.95
0.73
5.22
214.10
323
5.95
0.71
5.24
208.86
324
5.95
0.70
5.25
203.61
325
5.95
0.68
5.27
198.33
326
5.95
0.66
5.29
193.04
327
5.95
0.64
5.31
187.74
328
5.95
0.63
5.32
182.41
329
5.95
0.61
5.34
177.07
330
5.95
0.59
5.36
171.71
331
5.95
0.57
5.38
166.33
332
5.95
0.55
5.40
160.94
333
5.95
0.54
5.41
155.53
334
5.95
0.52
5.43
150.09
335
5.95
0.50
5.45
144.64
336
5.95
0.48
5.47
139.18
337
5.95
0.46
5.49
133.69
338
5.95
0.45
5.50
128.19
339
5.95
0.43
5.52
122.66
340
5.95
0.41
5.54
117.12
341
5.95
0.39
5.56
111.56
342
5.95
0.37
5.58
105.98
343
5.95
0.35
5.60
100.39
344
5.95
0.33
5.62
94.77
345
5.95
0.32
5.63
89.14
346
5.95
0.30
5.65
83.49
347
5.95
0.28
5.67
77.81
348
5.95
0.26
5.69
72.12
349
5.95
0.24
5.71
66.41
350
5.95
0.22
5.73
60.69
351
5.95
0.20
5.75
54.94
352
5.95
0.18
5.77
49.17
353
5.95
0.16
5.79
43.38
354
5.95
0.14
5.81
37.58
355
5.95
0.13
5.82
31.75
356
5.95
0.11
5.84
25.91
357
5.95
0.09
5.86
20.05
358
5.95
0.07
5.88
14.16
359
5.95
0.05
5.90
8.26
360
5.95
0.03
5.92
2.34
361
2.35
0.01
2.34
0.00
Totals
2,144.35
897.35
1,247.00

© 2023 TANYA KULAGA, REALTOR, CRS, ABR, GRI|REALTY EXECUTIVES — HEDGES REAL ESTATE|1037 VERMONT ST, LAWRENCE, KS 66044